DDM Analysis: 300695.SZ

Valuation Snapshot

Stable Growth	$43.41 - $67.03	$54.37
Multi-Stage	$51.81 - $56.75	$54.23
Blended Fair Value	$54.30
Current Price	$103.60
Upside	-47.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.82%	50.98%	0.64	0.00	0.18	0.01	2.58	0.86	1.29	0.00	1.96	1.91
YoY Growth	-	-	98,562.01%	-99.64%	2,102.54%	-99.68%	200.00%	-33.33%	0.00%	-100.00%	2.50%	18,352.18%
Dividend Yield	-	-	1.32%	0.00%	0.55%	0.02%	6.43%	2.27%	2.81%	0.00%	3.15%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	350.75
(-) Cash Dividends Paid (M)	64.82
(=) Cash Retained (M)	285.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	70.15	43.84	26.31
Cash Retained (M)	285.93	285.93	285.93
(-) Cash Required (M)	-70.15	-43.84	-26.31
(=) Excess Retained (M)	215.78	242.08	259.62
(/) Shares Outstanding (M)	77.60	77.60	77.60
(=) Excess Retained per Share	2.78	3.12	3.35
LTM Dividend per Share	0.84	0.84	0.84
(+) Excess Retained per Share	2.78	3.12	3.35
(=) Adjusted Dividend	3.62	3.96	4.18
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	1.54%	2.54%	3.54%
Fair Value	$43.41	$54.37	$67.03
Upside / Downside	-58.10%	-47.52%	-35.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	350.75	359.66	368.80	378.17	387.78	397.64	409.57
Payout Ratio	18.48%	32.79%	47.09%	61.39%	75.70%	90.00%	92.50%
Projected Dividends (M)	64.82	117.92	173.66	232.17	293.54	357.87	378.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	1.54%	2.54%	3.54%
Year 1 PV (M)	106.15	107.20	108.24
Year 2 PV (M)	140.74	143.52	146.34
Year 3 PV (M)	169.38	174.43	179.59
Year 4 PV (M)	192.78	200.49	208.43
Year 5 PV (M)	211.59	222.21	233.26
PV of Terminal Value (M)	3,199.81	3,360.51	3,527.60
Equity Value (M)	4,020.45	4,208.36	4,403.45
Shares Outstanding (M)	77.60	77.60	77.60
Fair Value	$51.81	$54.23	$56.75
Upside / Downside	-49.99%	-47.65%	-45.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Zhejiang Zhaofeng Mechanical and Electronic Co.,Ltd. (300695.SZ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener